www.sinobiopharm.com 1177 1,144,673 9.5% 173,070 180,49633.0% 38.9% 23.35 24.35 33.0% 38.9% 12.6% 492,693 2 1.5 2 5.5 1
+ 130 2
GMP PVC GMP GMP GMP CN20110001 MSCI 50 http://www.sinobiopharm.com 3
GDP6.9% 9 HIV 612 5 1716 1124 120 2 4
1,144,673 9.5% 173,070 180,496 33.0% 38.9% 23.35 24.35 33.0% 38.9% 492,693 513,249 44.8% 8,747 31,082 152,606 6.1% 26,170 5
248,747 6.2% 29,913 74.9% 9,175 55.3% 223,389 16.0% 115,39710.1% 13,074 47,981 16.4% 43,215 5.8% (DDS) GMP 81,785 26,207 22.2% 6
123,917 10.8% 20,263 25,842 11.3% 16,468 4.2%12,459 22.0% 13,247 12.2% 13,18434.4% 8,126 50.4% 144,06710.3% DDS 111,716 26.9% 28,955 50.2% 94,847 8.3% 7
64,962 16.2% 17,867 39.1% 67,370 5.9% 51,876 11,577 41.7% 55,888 4.9% 17,096 13.4% 33,299 2652.6% 53,789 4.7% 37,909 15,269 48,499 4.2% 8
31,159 32.3% 12,478 10.0% 8,291 0.7% 1 6,828 19.3% 52,519 36,945246,865 212,236 71,900 51,800 48,07638,000 37,08912.0% (i) 17,577 14,793Karolinska Development AB 272,858,2948% (ii) 92,30840,856 9
8,197 7,426 2 5 12 6 46753 33 199 22 26 134 146,918 12.8% 1716 1 124 120 2 2 575 1357 10
180 A.6.7 492,693 376,579 73,960 136,947 226,334 167,897 11
40,552 45,952 2,058,323 1,834,008 868,979 759,817 42.2% 41.4% 18,065 947,513,000 858,403,000 12
3 11,446,729 10,450,096 (2,397,271) (2,193,437) 9,049,458 8,256,659 3 391,219 170,594 (4,756,239) (4,345,471) (386,826) (586,074) (1,501,660) (1,293,752) 4 (53,167) (53,676) 272,230 218,320 5 3,015,015 2,366,600 6 (504,294) (412,083) 2,510,721 1,954,517 1,804,961 1,299,673 705,760 654,844 2,510,721 1,954,517 8 24.35 17.53 7 13
2,510,721 1,954,517 (184,841) 94,097 (184,841) 94,097 2,325,880 2,048,614 1,622,048 1,393,085 703,832 655,529 2,325,880 2,048,614 14
3,060,934 2,658,160 384,129 421,494 811,560 465,061 99,384 99,384 175,418 176,203 897,649 946,660 525,186 369,447 175,767 147,926 256,667 260,817 231,222 40,013 6,617,916 5,585,165 815,886 917,868 2,338,181 1,995,827 2,492,586 3,195,323 349,199 2,468,650 2,122,358 923,079 408,557 9 4,926,930 3,765,786 13,965,312 12,754,918 807,209 826,734 188,012 193,024 4,455,755 3,271,494 739,602 1,369,474 6,190,578 5,660,726 7,774,734 7,094,192 14,392,650 12,679,357 15
154,668 201,603 2,263,342 1,678,968 81,200 56,875 2,499,210 1,937,446 11,893,440 10,741,911 10 170,033 170,033 8,981,907 7,813,402 9,151,940 7,983,435 2,741,500 2,758,476 11,893,440 10,741,911 16
1. (a) (b) (c) 17
(i)(ii) (iii) (i)(ii) (iii) 2. (a) (b) (c) (i) (ii) 18
11,110,984 3,813 331,932 11,446,729 2,653,002 182,128 137,970 2,973,100 44,448 272,230 (274,763) 3,015,015 (504,294) 2,510,721 12,767,300 5,702,433 959,179 19,428,912 897,649 256,667 20,583,228 4,878,842 3,223,360 318,374 8,420,576 269,212 8,689,788 234,642 22,500 15,651 272,793 727,978 122 30,803 758,903 618 37 655 19
10,106,702 4,887 338,507 10,450,096 2,494,918 (158,509) 39,178 2,375,587 23,811 218,320 (251,118) 2,366,600 (412,083) 1,954,517 11,858,842 3,436,331 1,027,531 16,322,704 1,182,355 219,478 17,724,537 5,045,392 2,256,571 316,986 7,618,949 255,422 7,874,371 166,205 21,323 11,805 199,333 354,999 49 1,483 356,531 7,793 2 7,795 20
90% 90% 10% 3. 11,149,095 10,145,537 297,634 304,559 11,446,729 10,450,096 44,448 23,811 12,681 12,675 25,483 12,075 21,695 27,413 4,855 716 89,107 76,412 3,981 2,690 31,233 11,968 233,483 167,760 1,504 2,834 81,974 63,829 10,429 157,736 2,834 391,219 170,594 21
4. 53,167 53,676 5. 2,397,271 2,193,437 245,401 174,676 17,057 16,542 723 723 9,612 7,392 1,469,177 1,247,805 (1,504) (2,834) 655 7,795 (44,448) (23,811) (25,483) (12,075) (89,107) (76,412) (63,829) 181 (10,429) 1,453 2,871 2,922 791,830 708,718 155,683 149,685 947,513 858,403 31,633 5,495 (87,438) 40,516 22
6. 484,764 402,373 19,530 9,710 504,294 412,083 16.5% 16.5% 15% 25% 7. 2 1.5 18322 8. 1,804,961,000 1,299,673,000 7,412,192,2097,412,192,209 23
9. 1,417,370 1,472,778 3,157,885 2,025,760 351,675 267,248 4,926,930 3,765,786 10. 7,412,192,209 0.02294 7,412,192,209 0.02294 170,033 170,033 24
3.10 3.10(A) 25